|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Amortization of discount on convertible notes | |||
| Change in carrying value of right-of-use asset | |||
| Stock-based compensation expense | |||
| Stock issued in exchange for services | |||
| Loss on debt extinguishment | |||
| Changes in operating assets and liabilities, net: | |||
| Accrued interest on marketable debt securities | |||
| Prepaid expenses, other current assets, and other assets | |||
| Accounts payable, accrued expenses and other liabilities | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Purchase of marketable debt securities | |||
| Redemption of marketable debt securities | |||
| Net cash provided by investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from Public Offerings | |||
| Issuance costs related to Initial Public Offering and overallotment | |||
| Proceeds from issuance of convertible note | |||
| Issuance costs related to Public Offerings and Registered Direct Offering and Issuance costs related to ATM offering | |||
| Public Offering | |||
| Registered Direct Offering | |||
| ATM Offering | |||
| Total issuance costs related to Public Offerings and Registered Direct Offering and Issuance costs related to ATM offering | |||
| Proceeds from Registered Direct Offering and Proceeds from ATM offering and common stock issuances | |||
| Registered Direct Offering | |||
| ATM Offering | |||
| Common Stock Issuances | |||
| Proceeds from exercise of options and warrants | |||
| Net cash provided by financing activities | |||
| Net increase (decrease) in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of period | |||
| Cash and cash equivalents at end of period | |||
| Supplemental disclosure of non-cash financing activities: | |||
| Right-of-use lease asset and operating lease liability | |||
| Convertible notes issued in exchange for services | |||
| Common stock issued in exchange for services | |||
| Warrants issued in relation to issuance of convertible notes | |||
| Warrants issued to underwriter in connection with stock issuance | |||
| Preferred stock deemed dividend |
Loading...